Posted on by Phil

“Plain Vanilla” Angel Structure

It’s the middle of internet week!  I’ve already seen 30+ demos, in addition to Meetup Co-Founder Scott Heiferman smashing an iPad on stage at the tech meetup last night (which was at NYU’ Skirball center).  One theme that has been recurrent is that people are unaware of the structure of angel investments.  So, I thought I’d give a brief overview of one common structure.  Please note there is an excel file you can download at the bottom of the post.  It includes detailed notes and may be helpful to have open as you go through the post.

Many seed stage internet businesses look to angels to help them kickstart their companies through growth capital, as well as expertise.  It seems that many people are confused as to what a typical angel investment might “cost” them in equity.  And, while “a convertible note with a 10% PIK and a 25% discount to the series A” (also known as the “plain vanilla” angel structure) may make sense to some people, I thought I’d break down how to interpret that in case there were any non finance geeks out there who were trying to understand what the terms of an angel investment actually mean.

The Basics

I think it’s easiest to use an example to explain this type of investment.  So, Joe is the founder of Newco which is a website that does some sort of location/game based virtual good (insert other buzz words) service.  Joe needs to raise $500,000 to hire a few developers and a sales person.  Joe finds an angel investor who just happens to have a lot of experience in location/game based virtual good services.  Joe’s investor, let’s call her Ms. Jenna, gives him $500,000 and they use the plain vanilla (read typical) angel structure.

Instead of putting a value on the company now, the investor, will get equity based off of the valuation used in Joe’s Series A round of financing (more on that later).  Presumably, when Joe raises his Series A, he will have a few customers, some revenues, and a much better picture for how his company will actually operate.  His company will therefore be more easily valued.

The PIK

PIK stands for paid in kind.  Ms. Jenna is putting up $500,000, and expects Joe to pay her 10% in interest each year.  But, Joe doesn’t have any cash as he is a pre-revenue startup.  So, instead of paying in cash, Joe is going to take the value of the dollars he would pay Ms. Jenna, and add that to the principal of the investment.

In our example, in the first year, Joe will take the 10% interest payment (worth $500,000 x 10% = $50,000) and add that to the principal of the investment, which will now be $500,000 + $50,000 = $550,000.  In the next year, Joe will be charged 10% on that new principal.  His new interest payment is $550,000 x 10% = $55,000.  And his new principal amount is $550,000 + $55,000 = $605,000.  For those familiar, this is the same concept as a negatively amortizing loan.  Instead of paying interest in cash, it is paid as principal, which is the same as saying it is paid in kind (PIK).

The Equity Part of the Equation

We are going to pretend that Joe had a rough go of it and doesn’t raise his series A for 5 years.  In year 5, the principal value of Ms. Jenna’s investment is now $805,225 (please see attached excel to see the calculations, rows 19 and 20 – we just added the 10% interest in each of the 5 years).  The series A investor gives Joe $1 million dollars at a $4 million post-money valuation meaning that they will get $1 mm/$4 mm = 25% of Newco’s equity.  For the difference in pre vs post money valuations, please see the attached excel cell C14.

We said that the angel investment would be invested at a 25% discount to the series A.  This means that instead of investing at a $4 million valuation, Ms. Jenna’s dollars get put to work at a $4,000,000 x (1-25%) = $3 million valuation.  And, her $500,000 originally invested has grown to $805,225 due to the interest which has been paid in kind.  So, her ownership in the company will be $805,225/$3,000,000 = 27%.

At the risk of complicating things, it is worth noting that Ms. Jenna’s original angel investment can also come with a valuation cap, meaning that there is a maximum value that her dollars can be put to work at.  In the excel, I have put this at $10,000,000 so it doesn’t come into play.  But, if Joe’s company was worth $20,000,000 in 5 years when he raised his series A, Ms. Jenna’s equity would be calculated using a valuation of $10,000,000, not the typical 25% discount we have used in our example.  You can see how this benefits the angel investor in the case that they company does take off.  Ms. Jenna will invest her money at a $10,000,000 valuation as opposed to a $ 15,000,000 valuation ($20,000,000 x (1-25%) = $15,000,000)  which would give her a larger equity stake in the company.

End Result

Joe has now raised $1.5 million and is hopefully well on his way to a successful career at the helm of Newco.  He has given up 25% to his series A investors, and 27% to his angel investor Ms. Jenna, and so retains 48% for himself and the rest of his team.

The attached excel sheet has all of these calculations and is set up in a way that you can play around with different assumptions.  Please feel free to email me with any questions! phil (at) philstrazzulla (dot) com.  Also, please note that this is meant to be an overview of one type of common angel structure and that there are definitely more out there.   Enjoy!

The Excel: Angel Investing Basics

7,477 Replies to ““Plain Vanilla” Angel Structure”

  3. Greetings from Idaho! I’m bored to death at work so I decided to browse your blog on my iphone during lunch
    break. I love the info you provide here and can’t wait to take a look when I get home.

    I’m shocked at how quick your blog loaded on my cell phone ..
    I’m not even using WIFI, just 3G .. Anyways, awesome blog!

  7. Do you have a spam problem on this site; I also am a blogger, and I was wanting
    to know your situation; many of us have developed some nice methods and
    we are looking to swap solutions with others, be sure to shoot
    me an e-mail if interested.

  10. Wow that was odd. I just wrote an incredibly long comment but after I clicked submit
    my comment didn’t show up. Grrrr… well I’m not writing
    all that over again. Anyway, just wanted to say superb blog!

  17. Hi there, just became aware of your blog through Google, and found that
    it’s really informative. I’m going to watch out for brussels.
    I’ll be grateful if you continue this in future.
    Lots of people will be benefited from your writing.
    Cheers!

  19. Simply wish to say your article is as surprising.
    The clearness on your post is simply excellent
    and i could think you’re an expert in this subject. Fine
    together with your permission let me to seize your RSS feed to keep up to date with forthcoming
    post. Thanks one million and please continue the enjoyable
    work.

  20. We stumbled over here different website and thought I may as
    well check things out. I like what I see so now i’m
    following you. Look forward to looking at your web page
    repeatedly.

  23. An impressive share! I’ve just forwarded this onto a colleague who has been doing a little homework on this.
    And he actually ordered me lunch because I discovered it for him…
    lol. So let me reword this…. Thank YOU for
    the meal!! But yeah, thanx for spending the time to talk about this issue here on your
    web site.

  24. Woah! I’m really enjoying the template/theme of this site.
    It’s simple, yet effective. A lot of times it’s tough to get that “perfect balance”
    between user friendliness and visual appearance. I must say that you’ve done a amazing job with this.

    Additionally, the blog loads extremely fast for
    me on Internet explorer. Outstanding Blog!

  25. I’m truly enjoying the design and layout of your
    site. It’s a very easy on the eyes which makes it much more enjoyable for me to
    come here and visit more often. Did you hire out a designer to create your theme?
    Exceptional work!

  27. Greetings! I’ve been reading your blog for a long time now and finally got the bravery to go ahead and give you a shout out from Austin Tx!
    Just wanted to mention keep up the fantastic job!

  30. Thanks for some other informative blog. Where else may
    just I get that type of information written in such a perfect manner?
    I’ve a undertaking that I’m just now operating on, and I
    have been on the glance out for such info.

  33. After looking at a few of the blog posts on your site, I honestly like your technique
    of blogging. I saved as a favorite it to my bookmark site list and will
    be checking back in the near future. Please visit my website as well
    and let me know your opinion.

  36. May I simply say what a relief to uncover a person that actually understands what
    they’re talking about over the internet. You definitely understand how to bring an issue to light and make it important.
    More and more people must read this and understand this side of your story.
    I was surprised that you’re not more popular since you definitely have the gift.

  42. It’s a pity you don’t have a donate button! I’d certainly donate to this excellent blog!
    I suppose for now i’ll settle for book-marking and
    adding your RSS feed to my Google account.
    I look forward to new updates and will talk about this website
    with my Facebook group. Talk soon!

  43. This design is steller! You most certainly know how to keep a reader amused.
    Between your wit and your videos, I was almost moved to start my own blog
    (well, almost…HaHa!) Fantastic job. I really loved what you had to say, and more
    than that, how you presented it. Too cool!

  47. I like what you guys are up too. This kind of clever work and coverage!
    Keep up the amazing works guys I’ve incorporated you guys
    to my own blogroll.

  50. Can I just say what a comfort to uncover somebody that truly knows what they’re talking about on the internet.
    You definitely realize how to bring a problem to light and make it important.
    More people should look at this and understand this side of the story.

    I can’t believe you are not more popular because you
    most certainly possess the gift.

Comments are closed.